[SOLID] QoQ Annualized Quarter Result on 2018-04-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Revenue 143,357 130,710 117,972 129,415 131,910 126,160 129,864 6.79% QoQ % 9.68% 10.80% -8.84% -1.89% 4.56% -2.85% - Horiz. % 110.39% 100.65% 90.84% 99.65% 101.58% 97.15% 100.00%
PBT 2,274 2,546 1,356 4,486 5,430 3,772 3,864 -29.69% QoQ % -10.66% 87.76% -69.77% -17.40% 43.97% -2.38% - Horiz. % 58.87% 65.89% 35.09% 116.10% 140.55% 97.62% 100.00%
Tax -765 -844 -812 -1,814 -1,938 -1,392 -1,384 -32.56% QoQ % 9.32% -3.94% 55.24% 6.43% -39.27% -0.58% - Horiz. % 55.30% 60.98% 58.67% 131.07% 140.08% 100.58% 100.00%
NP 1,509 1,702 544 2,672 3,492 2,380 2,480 -28.12% QoQ % -11.32% 212.87% -79.64% -23.48% 46.72% -4.03% - Horiz. % 60.86% 68.63% 21.94% 107.74% 140.81% 95.97% 100.00%
NP to SH 1,509 1,702 544 2,661 3,486 2,368 2,460 -27.73% QoQ % -11.32% 212.87% -79.56% -23.68% 47.24% -3.74% - Horiz. % 61.35% 69.19% 22.11% 108.17% 141.73% 96.26% 100.00%
Tax Rate 33.65 % 33.15 % 59.88 % 40.44 % 35.70 % 36.90 % 35.82 % -4.07% QoQ % 1.51% -44.64% 48.07% 13.28% -3.25% 3.02% - Horiz. % 93.94% 92.55% 167.17% 112.90% 99.66% 103.02% 100.00%
Total Cost 141,848 129,008 117,428 126,743 128,418 123,780 127,384 7.41% QoQ % 9.95% 9.86% -7.35% -1.30% 3.75% -2.83% - Horiz. % 111.35% 101.27% 92.18% 99.50% 100.81% 97.17% 100.00%
Net Worth 141,141 141,091 140,880 140,641 140,599 140,454 137,959 1.53% QoQ % 0.04% 0.15% 0.17% 0.03% 0.10% 1.81% - Horiz. % 102.31% 102.27% 102.12% 101.94% 101.91% 101.81% 100.00%
Dividend 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Div - - - 781 - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 29.36 % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Net Worth 141,141 141,091 140,880 140,641 140,599 140,454 137,959 1.53% QoQ % 0.04% 0.15% 0.17% 0.03% 0.10% 1.81% - Horiz. % 102.31% 102.27% 102.12% 101.94% 101.91% 101.81% 100.00%
NOSH 392,060 391,919 391,336 390,670 390,554 167,208 166,216 76.92% QoQ % 0.04% 0.15% 0.17% 0.03% 133.57% 0.60% - Horiz. % 235.87% 235.79% 235.44% 235.04% 234.97% 100.60% 100.00%
Ratio Analysis 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
NP Margin 1.05 % 1.30 % 0.46 % 2.06 % 2.65 % 1.89 % 1.91 % -32.82% QoQ % -19.23% 182.61% -77.67% -22.26% 40.21% -1.05% - Horiz. % 54.97% 68.06% 24.08% 107.85% 138.74% 98.95% 100.00%
ROE 1.07 % 1.21 % 0.39 % 1.89 % 2.48 % 1.69 % 1.78 % -28.71% QoQ % -11.57% 210.26% -79.37% -23.79% 46.75% -5.06% - Horiz. % 60.11% 67.98% 21.91% 106.18% 139.33% 94.94% 100.00%
Per Share 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 36.57 33.35 30.15 33.13 33.78 75.45 78.13 -39.63% QoQ % 9.66% 10.61% -8.99% -1.92% -55.23% -3.43% - Horiz. % 46.81% 42.69% 38.59% 42.40% 43.24% 96.57% 100.00%
EPS 0.35 0.44 0.12 0.68 0.89 1.42 1.48 -61.66% QoQ % -20.45% 266.67% -82.35% -23.60% -37.32% -4.05% - Horiz. % 23.65% 29.73% 8.11% 45.95% 60.14% 95.95% 100.00%
DPS 0.00 0.00 0.00 0.20 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.3600 0.3600 0.3600 0.3600 0.3600 0.8400 0.8300 -42.61% QoQ % 0.00% 0.00% 0.00% 0.00% -57.14% 1.20% - Horiz. % 43.37% 43.37% 43.37% 43.37% 43.37% 101.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 393,271 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 36.45 33.24 30.00 32.91 33.54 32.08 33.02 6.79% QoQ % 9.66% 10.80% -8.84% -1.88% 4.55% -2.85% - Horiz. % 110.39% 100.67% 90.85% 99.67% 101.57% 97.15% 100.00%
EPS 0.38 0.43 0.14 0.68 0.89 0.60 0.63 -28.55% QoQ % -11.63% 207.14% -79.41% -23.60% 48.33% -4.76% - Horiz. % 60.32% 68.25% 22.22% 107.94% 141.27% 95.24% 100.00%
DPS 0.00 0.00 0.00 0.20 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.3589 0.3588 0.3582 0.3576 0.3575 0.3571 0.3508 1.53% QoQ % 0.03% 0.17% 0.17% 0.03% 0.11% 1.80% - Horiz. % 102.31% 102.28% 102.11% 101.94% 101.91% 101.80% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 -
Price 0.3100 0.3000 0.3150 0.3500 0.3300 0.9950 1.2600 -
P/RPS 0.85 0.90 1.04 1.06 0.98 1.32 1.61 -34.60% QoQ % -5.56% -13.46% -1.89% 8.16% -25.76% -18.01% - Horiz. % 52.80% 55.90% 64.60% 65.84% 60.87% 81.99% 100.00%
P/EPS 80.52 69.08 226.60 51.38 36.96 70.26 85.14 -3.64% QoQ % 16.56% -69.51% 341.03% 39.02% -47.40% -17.48% - Horiz. % 94.57% 81.14% 266.15% 60.35% 43.41% 82.52% 100.00%
EY 1.24 1.45 0.44 1.95 2.71 1.42 1.17 3.94% QoQ % -14.48% 229.55% -77.44% -28.04% 90.85% 21.37% - Horiz. % 105.98% 123.93% 37.61% 166.67% 231.62% 121.37% 100.00%
DY 0.00 0.00 0.00 0.57 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.86 0.83 0.87 0.97 0.92 1.18 1.52 -31.52% QoQ % 3.61% -4.60% -10.31% 5.43% -22.03% -22.37% - Horiz. % 56.58% 54.61% 57.24% 63.82% 60.53% 77.63% 100.00%
Price Multiplier on Announcement Date 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 21/03/19 27/12/18 27/09/18 27/06/18 20/03/18 27/12/17 27/09/17 -
Price 0.2900 0.2950 0.3150 0.3500 0.3450 0.3450 1.0300 -
P/RPS 0.79 0.88 1.04 1.06 1.02 0.46 1.32 -28.92% QoQ % -10.23% -15.38% -1.89% 3.92% 121.74% -65.15% - Horiz. % 59.85% 66.67% 78.79% 80.30% 77.27% 34.85% 100.00%
P/EPS 75.33 67.93 226.60 51.38 38.64 24.36 69.59 5.41% QoQ % 10.89% -70.02% 341.03% 32.97% 58.62% -64.99% - Horiz. % 108.25% 97.61% 325.62% 73.83% 55.53% 35.01% 100.00%
EY 1.33 1.47 0.44 1.95 2.59 4.10 1.44 -5.15% QoQ % -9.52% 234.09% -77.44% -24.71% -36.83% 184.72% - Horiz. % 92.36% 102.08% 30.56% 135.42% 179.86% 284.72% 100.00%
DY 0.00 0.00 0.00 0.57 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.81 0.82 0.87 0.97 0.96 0.41 1.24 -24.66% QoQ % -1.22% -5.75% -10.31% 1.04% 134.15% -66.94% - Horiz. % 65.32% 66.13% 70.16% 78.23% 77.42% 33.06% 100.00%
PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.
NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.
Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
SOLID@300418.pdf 
